Blackstone Inc. Financial Ratios — BX Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	-3.41	4.16	19.9	23.68	10.59	16.18	22.31	23.57	58.35	221.15	294.08	64.78	115.48	378.06	604
Return on Assets (%)	-0.83	0.86	4	5.18	2.63	4.25	4.84	4.87	6.66	3.55	17.36	4.17	3.36	6.63	6.62
Return on Capital (%)	-1.56	-1.83	-2.22	-2.05	-0.92	-0.86	-1.72	-0.68	- -	-0.97	-3.36	1.96	1.31	0.47	-0.03
Return on Invested Capital (%)	1.6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	4.44	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	-2.65	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	9.07	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	2.64	26.82	55.6	61.09	43.24	55.25	71.27	60.61	61.84	50.02	81.43	48.53	42.21	59.1	57.79
Profit Margin (%)	-5.75	5.78	20.68	24.28	16.91	24.1	25.46	26.6	33.2	19.98	35.17	24.5	19.85	25.4	24.33
Net Income to Common Margin (%)	-5.75	5.78	20.68	24.28	16.91	24.1	25.46	26.6	33.2	19.98	35.17	24.5	19.85	25.4	24.33
Effective Tax Rate (%)	447.48	18.23	8.12	7.3	10.49	5.56	18.05	7.1	- -	13.6	8.73	13.66	17.36	15.82	15.69
Dvd Payout Ratio (%)	-190.67	42.64	31.84	40.45	137.75	58.35	53.85	61.11	42.18	68.6	24.36	154.1	122.04	54.63	66.27
Sustainable Growth Rate (%)	-9.9	2.38	13.57	14.1	-4	6.74	10.29	9.17	33.74	69.45	222.44	-35.04	-25.45	171.54	203.73

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	8,969	13,194	10,783	8,954	6,158	8,942	14,934	10,174	11,778	6,342	8,714	13,371	12,294	12,287	13,306
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	8,969	13,194	10,783	8,954	6,158	8,942	14,934	10,174	11,778	6,342	8,714	13,371	12,294	12,287	13,306
Total Debt/EBITDA	69.04	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	62.44	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	-115.48	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	-104.45	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	2.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	1.62	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	-1.34	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	58	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	23.08	18.89	21.24	22.48	28.07	24.71	19.38	22.18	1.87	1.28	8.85	4.11	1.64	1.86	0.4
Long-Term Debt/Equity (%)	96.94	117.64	75	51.66	50.35	71.45	108.83	73.97	77.98	43.47	40.15	67.94	68.02	63.02	60.81
Long-Term Debt/Capital (%)	48.21	54.06	42.86	34.03	33.39	41.55	52.05	42.45	57.51	43.39	35.36	49.26	50.77	50.4	49.81
Long-Term Debt/Total Assets (%)	40.94	45.6	36.33	28.43	27.34	33.87	43.39	35.17	36.14	24.14	21.15	31.44	30.52	28.26	27.89
Total Debt/Equity (%)	96.94	117.64	75	51.66	50.35	71.45	108.83	73.97	77.98	43.47	40.15	67.94	68.02	63.02	60.81
Total Debt/Capital (%)	48.21	54.06	42.86	34.03	33.39	41.55	52.05	42.45	57.51	43.39	35.36	49.26	50.77	50.4	49.81
Total Debt/Total Assets (%)	40.94	45.6	36.33	28.43	27.34	33.87	43.39	35.17	36.14	24.14	21.15	31.44	30.52	28.26	27.89
Net Debt to Equity	87.68	-6.33	-5.79	-8.15	-15.02	-14.68	-14.52	-16.05	-14.38	-13.7	-9.77	-21.6	-16.35	-10.12	-12.03
Net Debt/Capital (%)	45.45	-2.99	-3.42	-5.67	-11.07	-9.33	-7.46	-10.15	-11.87	-15.85	-9.41	-18.57	-13.91	-8.8	-10.93
EBITDA	130	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	93	-37	-26	-30	-59	-22	-24	-18	-60	-112	-64	-235	-224	-61	-116
Operating Income (Loss)	-78	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	4.48	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	5.08	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	4.84	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	0.32	0.33	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	23.08	18.89	21.24	22.48	28.07	24.71	19.38	22.18	1.87	1.28	8.85	4.11	1.64	1.86	0.4
Long-Term Debt/Equity (%)	96.94	117.64	75	51.66	50.35	71.45	108.83	73.97	77.98	43.47	40.15	67.94	68.02	63.02	60.81
Long-Term Debt/Capital (%)	48.21	54.06	42.86	34.03	33.39	41.55	52.05	42.45	57.51	43.39	35.36	49.26	50.77	50.4	49.81
Long-Term Debt/Total Assets (%)	40.94	45.6	36.33	28.43	27.34	33.87	43.39	35.17	36.14	24.14	21.15	31.44	30.52	28.26	27.89
Total Debt/Equity (%)	96.94	117.64	75	51.66	50.35	71.45	108.83	73.97	77.98	43.47	40.15	67.94	68.02	63.02	60.81
Total Debt/Capital (%)	48.21	54.06	42.86	34.03	33.39	41.55	52.05	42.45	57.51	43.39	35.36	49.26	50.77	50.4	49.81
Total Debt/Total Assets (%)	40.94	45.6	36.33	28.43	27.34	33.87	43.39	35.17	36.14	24.14	21.15	31.44	30.52	28.26	27.89
CFO/Total Liabilities	8.69	3.29	23.19	11.68	23.28	-0.64	-7.86	0.3	11.23	16.58	20.45	27.74	18.26	14.52	18.05
CFO/CapEx	30.14	15.75	138.39	54.67	40.46	-4.06	-66.8	2.49	32.57	17.34	61.98	26.91	18.09	56.7	40.3
Altman's Z-Score	1.36	0.42	0.92	1.08	1.29	0.93	0.8	1.02	1.53	2.56	3.42	1.68	2.88	3.6	3.07

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	6.49	18.64	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	56.22	19.58	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	6,535	8,160	18,139	20,206	18,548	17,555	21,308	20,237	37,810	45,168	93,131	54,950	98,871	132,158	120,232
- Cash & Cash Equivalents	755	710	832	1,412	1,837	1,837	1,992	2,208	2,172	1,999	2,120	4,252	2,956	1,972	2,631
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	4,582	5,748	8,071	10,273	5,961	6,054	7,089	7,375	8,093	7,938	12,283	12,025	11,258	11,283	13,216
+ Total Debt	8,969	13,194	10,783	8,954	6,158	8,942	14,934	10,174	11,778	6,342	8,714	13,371	12,294	12,287	13,306
Enterprise Value	4,203	26,393	36,161	38,021	28,829	30,714	41,338	35,578	55,509	57,450	112,008	76,094	119,468	153,755	144,123
Total Capital	18,607	24,406	25,157	26,308	18,441	21,520	28,691	23,965	20,481	14,617	24,645	27,144	24,213	24,377	26,713
Total Debt/Capital (%)	48.21	54.06	42.86	34.03	33.39	41.55	52.05	42.45	57.51	43.39	35.36	49.26	50.77	50.4	49.81
Total Debt / EV	2.13	0.5	0.3	0.24	0.21	0.29	0.36	0.29	0.21	0.11	0.08	0.18	0.1	0.08	0.09
EV/Sales	1.44	6.97	6.39	5.83	6.87	7.12	7.15	6.14	8.99	10.98	6.73	10.67	17.05	14.07	11.61
EV/EBITDA	32.35	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	4.68	45.26	10.19	22.97	12.03	- -	- -	777.79	28.28	29.68	28.1	12.01	29.45	44.16	30.91
EV/Free Cash Flow to Firm	4.49	42.56	10.12	22.56	11.74	- -	- -	554.87	27.43	28.06	27.65	11.58	27.91	43.4	30.16
Diluted Market Cap	6,535	8,236	18,248	20,351	34,740	32,304	21,333	35,980	37,825	45,189	93,131	54,971	98,900	132,185	120,262
Diluted Enterprise Value	19,331	26,469	36,270	38,166	45,021	45,462	41,364	51,321	55,523	57,471	112,008	76,115	119,496	153,782	144,153
EV per Share	8.84	49.45	61.6	62.45	45.45	47.29	62.12	52.41	82.13	82.43	155.62	102.74	158.19	200.6	184.77
TTM Sales	2,928	3,785	5,663	6,526	4,197	4,311	5,778	5,796	6,174	5,233	16,652	7,133	7,007	10,931	12,410
TTM EBITDA	130	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	-78	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	899	583	3,548	1,655	2,397	-89	-1,626	46	1,963	1,936	3,986	6,336	4,057	3,482	4,663
TTM Free Cash Flow to Firm	935	620	3,574	1,685	2,456	-67	-1,602	64	2,023	2,048	4,050	6,572	4,281	3,543	4,779

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	5.75	13.28	5.11	12.08	14.14	-483.85	-13.32	561.14	18.69	22.07	22.99	8.36	23.1	37.31	25.17
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	4,203	26,393	36,161	38,021	28,829	30,714	41,338	35,578	55,509	57,450	112,008	76,094	119,468	153,755	144,123
Low Price	10.31	10.91	15.63	26.06	26.82	22.31	27.35	26.88	28.51	33	61.27	71.72	74.04	114.88	115.66
EV/Sales	1.44	6.97	6.39	5.83	6.87	7.12	7.15	6.14	8.99	10.98	6.73	10.67	17.05	14.07	11.61
EV/EBITDA	32.35	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	37.33	15.49	12.75	26.13	16.9	14.48	13.13	18.45	43.21	15.9	31.44	71.09	47.6	39.82
Price/Earnings Average	-43.15	34.26	11.12	12.15	32.44	16.46	14.35	14.87	14.38	36.62	12.56	43.73	52.58	38.78	40.25
Price/Earnings High	-54.42	41.31	15.7	13.6	38.96	18.91	15.87	17.88	18.69	43.83	18.41	58.89	72.5	55.48	49.11
Price/Earnings Low	-29.13	26.64	7.83	10.01	23.97	13.95	12.37	11.84	9.4	22	7.53	30.4	40.2	31.71	29.88
Price/Book Value	1.29	1.49	2.88	2.85	2.93	2.69	3.2	3.15	62.02	134.52	25.53	31.43	149.64	163.54	627.36
Price/Book Value Average	1.44	1.37	2.07	2.72	3.64	2.62	3.17	3.57	48.35	114.01	20.18	43.71	110.68	133.25	634.09
Price/Book Value High	1.81	1.65	2.92	3.04	4.37	3.01	3.5	4.3	62.85	136.47	29.55	58.87	152.62	190.62	773.68
Price/Book Value Low	0.97	1.07	1.46	2.24	2.69	2.22	2.73	2.84	31.61	68.5	12.09	30.39	84.63	108.97	470.74
Price/Tangible Book Value	0.94	0.92	1.51	1.34	1.82	1.67	1.85	1.77	2.95	3.66	4.77	3.13	6.19	7.58	6.05
Price/Tangible Book Value Average	1.04	0.84	1.08	1.28	2.26	1.62	1.83	2.01	2.3	3.1	3.77	4.35	4.58	6.17	6.12
Price/Tangible Book Value High	1.32	1.01	1.53	1.43	2.72	1.87	2.02	2.41	2.99	3.71	5.52	5.86	6.31	8.83	7.47
Price/Tangible Book Value Low	0.71	0.65	0.76	1.05	1.67	1.38	1.58	1.6	1.5	1.86	2.26	3.02	3.5	5.05	4.54
Price/Sales	2.23	2.16	3.2	3.1	4.42	4.07	3.69	3.49	6.12	8.63	5.59	7.7	14.11	12.09	9.69
Price/Sales Average	2.48	1.98	2.3	2.95	5.49	3.97	3.65	3.95	4.77	7.32	4.42	10.71	10.44	9.85	9.79
Price/Sales High	3.13	2.39	3.25	3.3	6.59	4.56	4.04	4.76	6.21	8.76	6.47	14.43	14.39	14.09	11.95
Price/Sales Low	1.67	1.54	1.62	2.43	4.05	3.36	3.15	3.15	3.12	4.39	2.65	7.45	7.98	8.06	7.27
Price/Cash Flow	5.94	13.99	5.11	12.21	7.74	-198.16	-13.1	442.41	19.26	23.33	23.36	8.67	24.37	37.96	25.78
Price/Cash Flow Average	6.6	12.84	3.67	11.64	9.6	-193.1	-12.98	501.09	15.01	19.77	18.46	12.06	18.03	30.93	26.06
Price/Cash Flow High	8.33	15.49	5.18	13.02	11.54	-221.77	-14.36	602.54	19.52	23.67	27.05	16.24	24.86	44.24	31.8
Price/Cash Flow Low	4.46	9.98	2.59	9.59	7.1	-163.56	-11.19	398.92	9.82	11.88	11.06	8.38	13.78	25.29	19.35
Price/Free Cash Flow Average	6.39	12.19	3.67	11.51	17.55	-471.48	-13.2	635.57	14.57	18.7	18.17	11.63	17.09	30.4	25.44
Price/Free Cash Flow High	8.06	14.7	5.18	12.88	21.08	-541.48	-14.59	764.25	18.94	22.39	26.62	15.67	23.56	43.48	31.03
Price/Free Cash Flow Low	4.32	9.48	2.58	9.48	12.97	-399.36	-11.37	505.98	9.53	11.24	10.89	8.09	13.06	24.86	18.88
EV/Sales Average	6.85	6.8	5.48	5.68	7.93	7.02	7.12	6.6	7.64	9.66	5.55	13.68	13.38	11.83	11.72
EV/Sales High	7.5	7.2	6.43	6.03	9.04	7.61	7.51	7.4	9.07	11.1	7.61	17.39	17.33	16.07	13.87
EV/Sales Low	6.04	6.36	4.8	5.16	6.5	6.41	6.62	5.79	5.99	6.74	3.78	10.41	10.92	10.03	9.19
EV/EBITDA Average	154.39	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	168.99	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	136.23	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	-258.27	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	-282.69	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	-227.88	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	13.74	15.29	30.9	33.19	29.24	27.03	32.02	29.81	55.94	64.81	129.39	74.19	130.92	172.42	154.14
High Price	19.26	16.92	31.33	35.4	43.59	30.25	35.09	40.6	56.69	65.75	149.78	138.95	133.53	200.96	190.09
Enterprise Value Average	20,059	25,721	31,047	37,073	33,304	30,265	41,149	38,262	47,174	50,564	92,472	97,561	93,726	129,271	145,413
Enterprise Value High	21,956	27,263	36,413	39,366	37,932	32,805	43,381	42,902	56,015	58,105	126,684	124,059	121,439	175,631	172,164
Enterprise Value Low	17,700	24,055	27,197	33,680	27,294	27,648	38,231	33,589	36,969	35,280	62,978	74,265	76,512	109,651	114,108

Shares Outstanding	489	556	573	596	624	643	660	663	680	704	732	743	758	769	783
Diluted Weighted Avg Shares	476	539	591	613	1,188	1,195	666	1,207	676	697	720	741	755	767	780
Basic Weighted Avg Shares	476	534	587	609	634	649	665	679	676	697	720	741	755	766	780
Revenue per Share	6.16	7.09	9.65	10.72	6.62	6.64	8.68	8.54	9.13	7.51	23.14	9.63	9.28	14.26	15.91
EBITDA per Share	0.27	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	-0.16	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	-0.35	0.41	2	2.6	1.12	1.6	2.21	2.27	3.03	1.5	8.14	2.36	1.84	3.62	3.87
Basic EPS from Cont Ops	-0.56	1.55	4.93	6.07	2.56	3.46	5.07	4.81	5.72	3.24	17.19	4.04	3.24	7.09	7.75
Diluted EPS, GAAP	-0.35	0.41	1.98	2.58	0.6	0.87	2.21	1.28	3.03	1.5	8.14	2.36	1.84	3.62	3.87
Diluted EPS from Cont Ops	-0.56	1.54	4.9	6.03	1.37	1.88	5.07	2.7	5.72	3.24	17.19	4.03	3.24	7.09	7.75
Dividend per Share	1.48	1.15	2.5	3.86	5.51	3.11	4.27	4.49	3.55	3.42	6.39	8.8	5.65	5.77	7.71
Cash Flow per Share	2.31	1.09	6.04	2.72	3.78	-0.14	-2.44	0.07	2.9	2.78	5.54	8.55	5.37	4.54	5.98
Free Cash Flow per Basic Share	2.24	1.02	6	2.67	3.69	-0.17	-2.48	0.04	2.82	2.62	5.45	8.24	5.08	4.46	5.83
Cash & Equivalents per Share	33.4	1.33	1.42	2.32	2.9	2.83	2.99	3.25	3.21	2.87	2.95	5.74	3.91	2.57	3.37
Book Value per Share	10.63	10.24	10.74	11.63	9.97	10.04	10.02	9.45	0.9	0.48	5.07	2.36	0.87	1.05	0.25
Tangible Book Value per Share	14.62	16.7	20.49	24.78	16.03	16.22	17.33	16.82	18.99	17.71	27.14	23.73	21.16	22.75	25.46

Blackstone Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)